Forge Global Holdings, Inc. Reports First Quarter Fiscal Year 2025 Results
-
Total Revenues Less Transaction-Based Expenses of
$25.1 million
-
Total Marketplace Revenues Less Transaction-Based Expenses of
$15.8 million
-
Total Trading Volume of
$692.4 million 132% over the prior quarter.
-
Total Custodial Administration Fees Less Transaction-Based Expenses of
$9.3 million
-
Total Custodial Client Cash of
$459.7 million
"In Q1, we achieved our best revenue quarter as a public company - driven largely by an improvement in our marketplace revenue," said Kelly Rodriques, CEO of Forge. "Revenue for the quarter totaled
Financial Highlights for the First Quarter of 2025
Revenue: Total revenues less transaction-based expenses was
Operating Loss: Total operating loss was
Net Loss: Net loss was
Adjusted EBITDA: Total Adjusted EBITDA loss was
Cash Flow from Operating Activities: Net cash used in operating activities was
Ending Cash Balance: Cash and cash equivalents and investments as of March 31, 2025 were
Share Count: Basic weighted-average number of shares used to compute net loss per share attributable to common stockholders, after adjusting for the Reverse Stock Split (as defined below), for the quarter ended March 31, 2025, was 12,533,704 shares and fully diluted outstanding share count as of March 31, 2025 was 14,412,190 shares.
Forge estimates for the quarter ended June 30, 2025 that it will have 12,295,210 weighted average basic shares outstanding, which will be used to calculate earnings per share in a loss position.
Fully diluted outstanding share count includes all common shares outstanding plus shares that would be issued in respect to outstanding restricted stock units, options and warrants, net of shares to be withheld in respect to exercise price of the respective instruments. Instruments that are out of the money are excluded from the fully diluted outstanding share count.
*Percentages may not be replicated based on the rounded figures presented.
As a reminder, Forge effected a reverse stock split of its common stock on April 14, 2025 (the “Reverse Stock Split”). As a result of the Reverse Stock Split, every fifteen (15) shares of common stock issued or outstanding were automatically reclassified into one (1) validly issued, fully-paid and non-assessable new share of common stock. All figures in this press release have been adjusted to reflect the Reverse Stock Split, as applicable. For more information on the effects of the Reverse Stock Split, see Forge’s Current Report on Form 8-K filed with the SEC on April 14, 2025 and Forge’s Quarterly Report on Form 10-Q to be filed on or about the date of this press release.
KPIs for the First Quarter 2025
-
Trading Volume went from
$298.5 million $692.4 million 132% quarter-over-quarter.
-
Net Take Rate went from
2.8% to2.3% quarter-over-quarter.
-
Total Marketplace revenues, less transaction-based expenses went from
$8.4 million $15.8 million 88% quarter-over-quarter.
-
Total Custodial Accounts went from
$2.38 million $2.51 million 6% quarter-over-quarter.
-
Total Assets Under Custody went from
$16.9 billion $17.6 billion 4% quarter-over-quarter.
-
Total Custodial Administration Fee revenues, less transaction-based expenses went from
$9.8 million $9.3 million 6% quarter-over-quarter.
-
Total Custodial Client Cash went from
$482.9 million $459.7 million 5% quarter-over-quarter.
Additional Business Metrics for the First Quarter of 2025
-
Total Number of Companies with Indications of Interest (IOIs): The total number of companies with IOIs were 546, up
2.1% quarter-over-quarter.
- Headcount: Forge finished out the quarter ended March 31, 2025 with a total headcount of 306.
Please refer to the section titled “Use of Non-GAAP Financial Information” and the tables within this press release which contain explanations and reconciliations of the Company’s non-GAAP financial measures.
Business Highlights
-
Forge Enters into a Non-Binding Letter of Intent for the Acquisition of Accuidity Capital Management: Forge entered into a non-binding term sheet with Accuidity Capital Management (“Accuidity”) and its controlling equity holders to acquire
100% of the outstanding equity interests of Accuidity, a specialized asset management firm focused on private investing, through a merger transaction.
- Forge and ICE to Bring Greater Transparency to Private Markets with Forge Price™: Forge entered into an agreement with Intercontinental Exchange (NYSE: ICE), a leading global provider of data and technology, to distribute Forge Price™, a novel proprietary pricing dataset for private company equity. As part of this agreement, Forge Price™ will be distributed via ICE distribution channels together with ICE’s suite of data offerings. Forge Price™ is a derived dataset that reflects the up-to-date indicative price performance for approximately 200 venture-backed, pre-IPO companies.
-
Forge and Yahoo Finance Launch Industry’s First Private Market Hub, Expanding Access to Private Market Investment Opportunities: Forge enters into a first-of-its-kind partnership with Yahoo Finance to provide up-to-date pricing information on many of the top unicorn companies in the world. Through this collaboration, investors will now have access to real-time pricing and valuation data for late-stage
U.S. private companies before they go public through Yahoo Finance’s private market hub.
Webcast/Conference Call Details
Forge will host a webcast conference call today, May 7, 2025, at 8:00 a.m. Eastern Time / 5:00 a.m Pacific Time to discuss these financial results and business highlights. The listen-only webcast is available at https://ir.forgeglobal.com. Investors and participants can access the conference call over the phone by dialing 1 (800) 715-9871 from
Following the conference call, an on-demand replay of the webcast, as well as the slides shown during the call, will be made available on the Investor Relations page of Forge’s website at https://ir.forgeglobal.com.
Use of Non-GAAP Financial Information
In addition to Forge’s financial results determined in accordance with generally accepted accounting principles in
However, non-GAAP financial information is presented for supplemental informational purposes only, has limitations as an analytical tool, and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. In addition, other companies, including companies in Forge’s industry, may calculate similarly titled non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of Adjusted EBITDA as a tool for comparison. A reconciliation is provided below for Adjusted EBITDA to net loss, the most directly comparable financial measure stated in accordance with GAAP. Investors are encouraged to review Adjusted EBITDA and the reconciliation of Adjusted EBITDA to net loss, and not to rely on any single financial measure to evaluate Forge’s business.
Forge defines Adjusted EBITDA as net loss attributable to Forge Global Holdings, Inc., adjusted to exclude: (i) net loss attributable to noncontrolling interest, (ii) provision for income taxes, (iii) depreciation and amortization, (iv) share-based compensation expense, (v) change in fair value of warrant liabilities, and (vi) other significant gains, losses, and expenses such as impairments or acquisition-related transaction costs that Forge believes are not indicative of its ongoing results.
Forward-Looking Statements
This press release contains “forward-looking statements,” which generally are accompanied by words such as “believe,” “may,” “could,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “target,” “goal,” “expect,” “should,” “would,” “plan,” “predict,” “project,” “forecast,” “potential,” “seem,” “seek,” “future,” “outlook,” and similar expressions that predict, indicate, or relate to future events or trends or Forge’s future financial or operating performance, or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding Forge’s beliefs regarding its financial position and operating performance, as well as future opportunities for Forge to expand its business. Forward-looking statements are predictions, projections, and other statements about future events that are based on current expectations and assumptions and, as a result, while considered reasonable by Forge and its management, are subject to risks and uncertainties that may cause actual results to differ materially from current expectations. You should carefully consider the risks and uncertainties described in Forge’s documents filed, or to be filed, with the SEC. There may be additional risks that Forge presently does not know of or that it currently believes are immaterial that could also cause actual results to differ materially from those contained in the forward-looking statements. In addition, forward-looking statements reflect Forge’s expectations, plans, or forecasts of future events and views as of the date of this press release. Forge anticipates that subsequent events and developments will cause its assessments to change. However, while Forge may elect to update these forward-looking statements at some point in the future, Forge specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing Forge’s assessments as of any date subsequent to the date of this press release. Accordingly, undue reliance should not be placed upon the forward-looking statements.
About Forge
(NYSE: FRGE) is a leading provider of marketplace infrastructure, data services and technology and investment solutions for the private market. Forge Securities LLC is a registered broker-dealer and a member of FINRA that operates an alternative trading system.
FORGE GLOBAL HOLDINGS, INC. Consolidated Balance Sheets
(In thousands of |
||||||||
|
March 31,
|
|
December 31,
|
|||||
Assets |
|
|
|
|||||
Current assets: |
|
|
|
|||||
Cash and cash equivalents |
$ |
70,472 |
|
|
$ |
105,140 |
|
|
Restricted cash |
|
1,127 |
|
|
|
1,116 |
|
|
Short term investments |
|
21,508 |
|
|
|
— |
|
|
Accounts receivable, net |
|
5,853 |
|
|
|
4,706 |
|
|
Prepaid expenses and other current assets |
|
8,438 |
|
|
|
8,205 |
|
|
Total current assets |
$ |
107,398 |
|
|
$ |
119,167 |
|
|
Internal-use software, property and equipment, net |
|
2,166 |
|
|
|
2,920 |
|
|
Goodwill and other intangible assets, net |
|
126,256 |
|
|
|
126,456 |
|
|
Payment-dependent notes receivable, noncurrent |
|
7,433 |
|
|
|
7,412 |
|
|
Operating lease right-of-use assets |
|
4,494 |
|
|
|
5,107 |
|
|
Other assets, noncurrent |
|
1,713 |
|
|
|
2,444 |
|
|
Total assets |
$ |
249,460 |
|
|
$ |
263,506 |
|
|
Liabilities and stockholders’ equity |
|
|
|
|||||
Current liabilities: |
|
|
|
|||||
Accounts payable |
$ |
2,382 |
|
|
$ |
1,941 |
|
|
Accrued compensation and benefits |
|
9,597 |
|
|
|
13,430 |
|
|
Accrued expenses and other current liabilities |
|
6,686 |
|
|
|
6,310 |
|
|
Operating lease liabilities, current |
|
2,759 |
|
|
|
3,463 |
|
|
Total current liabilities |
$ |
21,424 |
|
|
$ |
25,144 |
|
|
Payment-dependent notes payable, noncurrent |
|
7,433 |
|
|
|
7,412 |
|
|
Operating lease liabilities, noncurrent |
|
3,494 |
|
|
|
3,694 |
|
|
Warrant liabilities |
|
1 |
|
|
|
192 |
|
|
Other liabilities, noncurrent |
|
323 |
|
|
|
322 |
|
|
Total liabilities |
$ |
32,675 |
|
|
$ |
36,764 |
|
|
Commitments and contingencies |
|
|
|
|||||
Stockholders' equity: (1) |
|
|
|
|||||
Common stock, |
|
1 |
|
|
|
1 |
|
|
Treasury stock, at cost; 10 shares as of both March 31, 2025 and December 31, 2024, respectively |
|
(625 |
) |
|
|
(625 |
) |
|
Additional paid-in capital |
|
576,489 |
|
|
|
570,606 |
|
|
Accumulated other comprehensive loss |
|
794 |
|
|
|
572 |
|
|
Accumulated deficit |
|
(363,144 |
) |
|
|
(346,972 |
) |
|
Total Forge Global Holdings, Inc. stockholders’ equity |
$ |
213,515 |
|
|
$ |
223,582 |
|
|
Noncontrolling Interest |
|
3,270 |
|
|
|
3,160 |
|
|
Total stockholders’ equity |
$ |
216,785 |
|
|
$ |
226,742 |
|
|
Total liabilities and stockholders’ equity |
$ |
249,460 |
|
|
$ |
263,506 |
|
|
(1) Amounts have been adjusted to reflect the Reverse Stock Split. |
||||||||
FORGE GLOBAL HOLDINGS, INC. Consolidated Statements of Operations
(In thousands of |
||||||||
|
Three Months Ended March 31, |
|||||||
|
|
2025 |
|
|
|
2024 |
|
|
Revenues: |
|
|
|
|||||
Marketplace revenue |
$ |
15,997 |
|
|
$ |
8,520 |
|
|
Custodial administration fees |
|
9,299 |
|
|
|
10,722 |
|
|
Total revenues |
$ |
25,296 |
|
|
$ |
19,242 |
|
|
Transaction-based expenses: |
|
|
|
|||||
Transaction-based expenses |
|
(192 |
) |
|
|
(29 |
) |
|
Total revenues, less transaction-based expenses |
$ |
25,104 |
|
|
$ |
19,213 |
|
|
Operating expenses: |
|
|
|
|||||
Compensation and benefits |
|
29,491 |
|
|
|
29,843 |
|
|
Technology and communications |
|
4,349 |
|
|
|
3,060 |
|
|
Professional services |
|
2,332 |
|
|
|
2,217 |
|
|
General and administrative |
|
2,254 |
|
|
|
5,062 |
|
|
Advertising and market development |
|
1,215 |
|
|
|
1,090 |
|
|
Depreciation and amortization |
|
986 |
|
|
|
1,816 |
|
|
Rent and occupancy |
|
946 |
|
|
|
1,135 |
|
|
Total operating expenses |
$ |
41,573 |
|
|
$ |
44,223 |
|
|
Operating loss |
$ |
(16,469 |
) |
|
$ |
(25,010 |
) |
|
Interest and other income: |
|
|
|
|||||
Interest income |
|
1,042 |
|
|
|
1,709 |
|
|
Change in fair value of warrant liabilities |
|
191 |
|
|
|
4,447 |
|
|
Other income, net |
|
54 |
|
|
|
76 |
|
|
Total interest and other income |
$ |
1,287 |
|
|
$ |
6,232 |
|
|
Loss before provision for income taxes |
$ |
(15,182 |
) |
|
$ |
(18,778 |
) |
|
Provision for income taxes |
|
1,016 |
|
|
|
216 |
|
|
Net loss |
$ |
(16,198 |
) |
|
$ |
(18,994 |
) |
|
Net loss attributable to noncontrolling interest |
$ |
(26 |
) |
|
$ |
(370 |
) |
|
Net loss attributable to Forge Global Holdings, Inc. |
$ |
(16,172 |
) |
|
$ |
(18,624 |
) |
|
Net loss per share attributable to Forge Global Holdings, Inc. common stockholders: (1) |
|
|
|
|||||
Basic |
$ |
(1.29 |
) |
|
$ |
(1.55 |
) |
|
Diluted |
$ |
(1.29 |
) |
|
$ |
(1.55 |
) |
|
Weighted-average shares used in computing net loss per share attributable to Forge Global Holdings, Inc. common stockholders: (1) |
|
|
|
|||||
Basic |
|
12,534 |
|
|
|
11,994 |
|
|
Diluted |
|
12,534 |
|
|
|
11,994 |
|
|
(1) Amounts have been adjusted to reflect the Reverse Stock Split. |
||||||||
FORGE GLOBAL HOLDINGS, INC. Consolidated Statements of Cash Flows
(In thousands of |
||||||||
|
Three Months Ended March 31, |
|||||||
|
|
2025 |
|
|
|
2024 |
|
|
Cash flows from operating activities: |
|
|
|
|||||
Net loss |
$ |
(16,198 |
) |
|
$ |
(18,994 |
) |
|
Adjustments to reconcile net loss to net cash used in operations: |
|
|
|
|||||
Share-based compensation |
|
6,519 |
|
|
|
9,467 |
|
|
Depreciation and amortization |
|
941 |
|
|
|
1,816 |
|
|
Amortization of right-of-use assets |
|
613 |
|
|
|
643 |
|
|
Loss on impairment of long lived assets |
|
— |
|
|
|
186 |
|
|
Allowance for doubtful accounts |
|
170 |
|
|
|
109 |
|
|
Change in fair value of warrant liabilities |
|
(191 |
) |
|
|
(4,447 |
) |
|
Other |
|
4 |
|
|
|
(10 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|||||
Accounts receivable |
|
(1,317 |
) |
|
|
(1,596 |
) |
|
Prepaid expenses and other assets |
|
506 |
|
|
|
1,125 |
|
|
Accounts payable |
|
461 |
|
|
|
1,066 |
|
|
Accrued expenses and other liabilities |
|
396 |
|
|
|
2,782 |
|
|
Accrued compensation and benefits |
|
(3,833 |
) |
|
|
(3,967 |
) |
|
Operating lease liabilities |
|
(904 |
) |
|
|
(555 |
) |
|
Net cash used in operating activities |
$ |
(12,833 |
) |
|
$ |
(12,375 |
) |
|
Cash flows from investing activities: |
|
|
|
|||||
Purchase of investments |
|
(22,012 |
) |
|
|
— |
|
|
Maturities of investments |
|
534 |
|
|
|
— |
|
|
Purchases of property and equipment |
|
(51 |
) |
|
|
(400 |
) |
|
Net cash used in investing activities |
$ |
(21,529 |
) |
|
$ |
(400 |
) |
|
Cash flows from financing activities: |
|
|
|
|||||
Proceeds from exercise of options, including proceeds from repayment of promissory notes |
|
26 |
|
|
|
226 |
|
|
Taxes withheld and paid related to net share settlement of equity awards |
|
(679 |
) |
|
|
(2,302 |
) |
|
Net cash used in financing activities |
$ |
(653 |
) |
|
$ |
(2,076 |
) |
|
Effect of changes in currency exchange rates on cash and cash equivalents |
|
358 |
|
|
|
(253 |
) |
|
Net decrease in cash and cash equivalents |
|
(34,657 |
) |
|
|
(15,104 |
) |
|
Cash, cash equivalents and restricted cash, beginning of the period |
|
106,256 |
|
|
|
145,785 |
|
|
Cash, cash equivalents and restricted cash, end of the period |
$ |
71,599 |
|
|
$ |
130,681 |
|
|
|
|
|
|
|||||
Reconciliation of cash, cash equivalents and restricted cash to the amounts reported within the consolidated balance sheets |
|
|
|
|||||
Cash and cash equivalents |
$ |
70,472 |
|
|
$ |
129,606 |
|
|
Restricted cash |
|
1,127 |
|
|
|
1,075 |
|
|
Total cash, cash equivalents and restricted cash, end of the period |
$ |
71,599 |
|
|
$ |
130,681 |
|
|
FORGE GLOBAL HOLDINGS, INC. Reconciliation of GAAP to Non-GAAP Results
(In thousands of |
||||||||
|
Three Months Ended March 31, |
|||||||
|
|
2025 |
|
|
|
2024 |
|
|
Net loss attributable to Forge Global Holdings, Inc. |
$ |
(16,172 |
) |
|
$ |
(18,624 |
) |
|
Add: |
|
|
|
|||||
Interest expense, net |
|
(1,042 |
) |
|
|
(1,709 |
) |
|
Provision for income taxes |
|
1,016 |
|
|
|
216 |
|
|
Depreciation and amortization |
|
986 |
|
|
|
1,816 |
|
|
Net loss attributable to noncontrolling interest |
|
(26 |
) |
|
|
(370 |
) |
|
Loss or impairment on long lived assets |
|
— |
|
|
|
186 |
|
|
Share-based compensation expense |
|
6,519 |
|
|
|
9,467 |
|
|
Change in fair value of warrant liabilities |
|
(191 |
) |
|
|
(4,447 |
) |
|
Adjusted EBITDA |
$ |
(8,910 |
) |
|
$ |
(13,465 |
) |
|
FORGE GLOBAL HOLDINGS, INC.
SUPPLEMENTAL FINANCIAL INFORMATION
KEY OPERATING METRICS
(In thousands of
Key Business Metrics
Forge monitors the following key business metrics to help evaluate its business, identify trends affecting its business, formulate business plans, and make strategic decisions.
The tables below reflect period-over-period changes in Forge’s key business metrics, along with the percentage change between such periods. Forge believes the following business metrics are useful in evaluating its business:
|
|
Three Months Ended |
|||||||||||||
Dollars in thousands |
|
March 31, 2025 |
|
December 31, 2024 |
|
Change |
|
% Change |
|||||||
MARKETPLACE SOLUTIONS |
|
|
|
|
|
|
|
|
|||||||
Trades |
|
|
963 |
|
|
|
646 |
|
|
|
317 |
|
|
49 |
% |
Volume |
|
$ |
692,391 |
|
|
$ |
298,539 |
|
|
$ |
393,852 |
|
|
132 |
% |
Net Take Rate |
|
|
2.3 |
% |
|
|
2.8 |
% |
|
|
(0.5 |
)% |
|
(19 |
)% |
Marketplace revenues, less transaction-based expenses |
|
$ |
15,831 |
|
|
$ |
8,435 |
|
|
$ |
7,397 |
|
|
88 |
% |
- Trades are defined as the total number of orders executed by Forge on behalf of private investors and shareholders. Increasing the number of orders is critical to increasing Forge’s revenue and, in turn, to achieving profitability.
-
Volume is defined as the total sales value for all securities traded through the Forge marketplace, which is the aggregate value of the issuer company’s equity attributed to both the buyer and seller in a trade and as such a
$100 $200
- Net Take Rates are defined as Forge’s marketplace revenues, less markets-related transaction-based expenses, divided by Volume. These represent the percentage of fees earned by the Forge marketplace on any transactions executed from the commission Forge charged on such transactions less transaction-based expenses, which is a determining factor in Forge’s revenue. The Net Take Rate can vary based upon the service or product offering and is also affected by the average order size and transaction frequency.
|
|
As of or for the three months ended |
|||||||||||
Dollars in thousands |
|
March 31, 2025 |
|
December 31, 2024 |
|
Change |
|
% Change |
|||||
CUSTODY SOLUTION |
|
|
|
|
|
|
|
|
|||||
Total Custodial Accounts |
|
|
2,508,443 |
|
|
2,376,099 |
|
|
132,344 |
|
|
6 |
% |
Assets Under Custody |
|
$ |
17,635,034 |
|
$ |
16,897,318 |
|
$ |
737,716 |
|
|
4 |
% |
Custodial Client Cash |
|
$ |
459,685 |
|
$ |
482,946 |
|
$ |
(23,261 |
) |
|
(5 |
)% |
Custodial administration fees, less transaction-based expenses |
|
$ |
9,273 |
|
$ |
9,839 |
|
$ |
(566 |
) |
|
(6 |
)% |
- Total Custodial Accounts are defined as Forge clients’ custodial accounts that are established on Forge’s platform and billable. These relate to Forge’s Custodial Administration fees revenue stream and are an important measure of Forge’s business as the number of Total Custodial Accounts is an indicator of Forge’s future revenues from certain account maintenance, transaction and cash administration fees.
- Assets Under Custody is the reported value of all client holdings held under Forge’s agreements, including cash submitted to Forge by the responsible party. These assets can be held at various financial institutions, issuers and in Forge’s vault. As the custodian of the accounts, Forge collects all interest and dividends, handles all fees and transactions and any other considerations for the assets concerned. Fees are earned from the overall maintenance activities of all assets and are not charged on the basis of the dollar value of Assets Under Custody, but Forge believes that Assets Under Custody is a useful metric for assessing the relative size and scope of its business.
- Custodial Client Cash, previously called Custodial Cash Balance, is a component of Assets Under Custody representing the value of cash held on behalf of clients held under Forge’s agreements. These assets are held at various financial institutions. Fees are earned from the administration activities performed with respect to these balances. The amount of Custodial Client Cash is a determining factor in Forge’s revenue.
Please note that starting in the first quarter of 2025, Forge has added Custodial Client Cash as a key business metric for its custody solution as cash administration fee revenue is highly correlated to this metric. Custodial Client Cash has been provided as a metric in Forge’s quarterly supplemental information furnished with the SEC since the third quarter of 2022 and was previously called Custodial Cash Balance. Forge has not adjusted methodology, assumptions, or otherwise changed any aspects of this metric and it is comparable to prior period presentations of Custodial Cash Balance in Forge’s quarterly supplemental information. Custodial Client Cash represents the value of cash held on behalf of clients held under Forge’s custody solution agreements. Forge believes that disclosing Custodial Client Cash provides investors with valuable insight into custody solution revenue as cash administration fees currently make up the majority of Forge’s custodial administration fee revenue. Cash administration fees are based on prevailing interest rates and custodial client cash balances.
Forge has included Custodial Client Cash balances for all periods presented to facilitate comparability and trend analysis.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250507215004/en/
Investor Relations Contact:
Dominic Paschel
ir@forgeglobal.com
Media Contact:
Lindsay Riddell
press@forgeglobal.com
Source: Forge Global
